[PENTA] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.29%
YoY- 164.6%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 78,338 67,528 54,316 64,252 82,441 78,006 120,864 -6.96%
PBT 5,826 3,820 -265 2,857 -5,173 -9,713 -11,920 -
Tax -969 -316 -69 -26 -88 -54 -516 11.06%
NP 4,857 3,504 -334 2,830 -5,261 -9,768 -12,436 -
-
NP to SH 3,381 2,817 149 3,566 -5,521 -9,957 -12,436 -
-
Tax Rate 16.63% 8.27% - 0.91% - - - -
Total Cost 73,481 64,024 54,650 61,421 87,702 87,774 133,300 -9.44%
-
Net Worth 59,569 56,506 58,785 54,311 74,351 78,173 103,476 -8.78%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 59,569 56,506 58,785 54,311 74,351 78,173 103,476 -8.78%
NOSH 133,473 132,893 139,999 133,084 133,151 133,357 133,242 0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.20% 5.19% -0.62% 4.41% -6.38% -12.52% -10.29% -
ROE 5.68% 4.99% 0.25% 6.57% -7.43% -12.74% -12.02% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 58.69 50.81 38.80 48.28 61.92 58.49 90.71 -6.99%
EPS 2.53 2.12 0.11 2.68 -4.15 -7.47 -9.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4463 0.4252 0.4199 0.4081 0.5584 0.5862 0.7766 -8.81%
Adjusted Per Share Value based on latest NOSH - 134,339
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.01 9.49 7.64 9.03 11.59 10.97 16.99 -6.97%
EPS 0.48 0.40 0.02 0.50 -0.78 -1.40 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.0794 0.0826 0.0764 0.1045 0.1099 0.1455 -8.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.40 0.21 0.21 0.18 0.30 0.17 0.34 -
P/RPS 0.68 0.41 0.54 0.37 0.48 0.29 0.37 10.67%
P/EPS 15.79 9.91 196.88 6.72 -7.23 -2.28 -3.64 -
EY 6.33 10.10 0.51 14.89 -13.82 -43.92 -27.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.49 0.50 0.44 0.54 0.29 0.44 12.66%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 06/11/14 07/11/13 12/11/12 21/11/11 18/11/10 09/11/09 24/11/08 -
Price 0.45 0.23 0.22 0.23 0.31 0.20 0.17 -
P/RPS 0.77 0.45 0.57 0.48 0.50 0.34 0.19 26.25%
P/EPS 17.76 10.85 206.25 8.58 -7.48 -2.68 -1.82 -
EY 5.63 9.22 0.48 11.65 -13.38 -37.33 -54.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.54 0.52 0.56 0.56 0.34 0.22 28.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment